[EDEN] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[EDEN] EDEN INC. BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 41.34%
YoY- 146.31%
Quarter Report
Latest QR
Upcoming QR
EDEN's Result
EDEN's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 235,540 233,002 189,710 171,335 123,752 72,951 107,605 13.94%
PBT 2,486 91,845 6,511 12,347 -9,934 -18,971 -23,310 -
Tax 106 -8,456 -5,035 -6,162 -3,422 -850 23,310 -59.28%
NP 2,592 83,389 1,476 6,185 -13,356 -19,821 0 -
-
NP to SH 2,455 83,218 1,463 6,185 -13,356 -19,821 -24,923 -
-
Tax Rate -4.26% 9.21% 77.33% 49.91% - - - -
Total Cost 232,948 149,613 188,234 165,150 137,108 92,772 107,605 13.73%
-
Net Worth 257,599 290,594 247,616 221,807 0 -9,199 100 270.02%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 257,599 290,594 247,616 221,807 0 -9,199 100 270.02%
NOSH 298,181 301,196 298,333 280,769 230,666 39,999 40,028 39.72%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.10% 35.79% 0.78% 3.61% -10.79% -27.17% 0.00% -
ROE 0.95% 28.64% 0.59% 2.79% 0.00% 0.00% -24,905.07% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 78.99 77.36 63.59 61.02 53.65 182.38 268.82 -18.45%
EPS 0.82 27.63 0.49 2.20 -5.79 -49.55 -62.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8639 0.9648 0.83 0.79 0.00 -0.23 0.0025 164.78%
Adjusted Per Share Value based on latest NOSH - 280,769
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 46.61 46.11 37.54 33.90 24.49 14.44 21.29 13.94%
EPS 0.49 16.47 0.29 1.22 -2.64 -3.92 -4.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5097 0.575 0.49 0.4389 0.00 -0.0182 0.0002 269.36%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.28 0.40 0.46 0.79 0.87 0.55 0.58 -
P/RPS 1.62 0.52 0.72 1.29 1.62 0.30 0.22 39.45%
P/EPS 155.47 1.45 93.80 35.86 -15.03 -1.11 -0.93 -
EY 0.64 69.07 1.07 2.79 -6.66 -90.10 -107.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 0.41 0.55 1.00 0.00 0.00 232.00 -56.91%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 30/08/06 30/08/05 30/08/04 29/08/03 28/08/02 24/08/01 -
Price 0.98 0.49 0.47 0.76 0.74 0.60 0.65 -
P/RPS 1.24 0.63 0.74 1.25 1.38 0.33 0.24 31.46%
P/EPS 119.03 1.77 95.84 34.50 -12.78 -1.21 -1.04 -
EY 0.84 56.39 1.04 2.90 -7.82 -82.59 -95.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.51 0.57 0.96 0.00 0.00 260.00 -59.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment